PBT
20.58
12.53
18.57
24.48
21.22
13.55
4.42
24.25
44.52
39.17
Adjustment
-10.56
-3.91
-2.12
-3.13
-2.84
-1.93
-2.28
-3.68
-15.45
-8.43
Changes in Working Capital
-7.17
-7.78
-2.25
2.68
-27.84
-5.61
-19.89
11.65
51.58
-27.09
Cash after chg. in Working capital
2.85
0.84
14.20
24.04
-9.46
6.02
-17.75
32.21
80.65
3.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.96
-4.01
-3.82
-6.67
-4.85
-2.45
-3.04
-8.43
-12.36
-11.88
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00